Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$235,000

For Sale - Active
5437 Rosetta St, Pittsburgh, PA 15206
2 Beds
1 Bath
0 Square Feet
0.00 Acres Lot
Built in 1900
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jul 11, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$462
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-5.9%

Property Description


0.00 Acres Lot
Built in 1900
For Sale - Active
Units n/a

Welcome to this beautifully renovated 2-bedroom, 1-bath single-family home nestled in the heart of Garfield — one of Pittsburgh’s most dynamic and growing East End neighborhoods. Offering 1,216 square feet of stylish living space, this home is truly move-in ready. Enjoy all-new flooring, fresh paint, modern fixtures, and a completely updated kitchen featuring stainless steel appliances and quartz countertops. The refreshed bathroom includes a custom tile tub surround for a polished, modern look. Step outside to a back patio perfect for relaxing or entertaining, and stay comfortable year-round with central A/C. Located just minutes from all the amenities of the East End — including shops, restaurants, parks, and public transit — this home is perfect for anyone looking to enjoy the best of city living.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Details: On Street
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 2
  • Basement: Yes

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 50M218
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Two Story
  • Year Built: 1900

Tax Information

  • Annual Tax: $1,304

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Allegheny

Listing Details


Listed by:
Jeremy Taggart
DEACON & HOOVER REAL ESTATE ADVISORS LLC
(412) 939-7653

Source:
West Penn MultiList
MLS#: 1703136
West Penn MultiList

Investment Summary


Monthly Cash Flow
-$462
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-5.9%

Purchase Details

Find an Agent

Purchase price:
$235,000
Amount financed:
-$188,000
Down payment:
$47,000
Closing costs:
$7,050
Rehab costs:
$0
Initial cash invested:
$54,050
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$188,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,112
Property tax:
$109
Insurance:
$77
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,298

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,100 $13,200
Vacancy loss: (6%)
6% -$66 -$792
Operating income:
$1,034 $12,408

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$109-$1,304
Insurance: (7%)
7%-$77-$924
Property management: (8%)
8%-$88-$1,056
Repairs & maintenance: (5%)
5%-$55-$660
Capital expenditures: (5%)
5%-$55-$660
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (35%)
35%-$384-$4,604

Cash Flow


Monthly Yearly
Net operating income:
$650 $7,800
Mortgage payments:
-$1,112 -$13,344
Cash flow:
$462 $5,544